Educational research on US and Indian equities, ETFs, mutual funds and crypto, with screeners and a free investing academy.
All data is for educational purposes only and should not be considered investment advice.
Equiscale is operated by Syntellia LLC, a Delaware limited liability company.
© 2026 Syntellia LLC. All rights reserved.
Valaris Limited, together with its subsidiaries, provides offshore contract drilling services in Brazil, the United Kingdom, Gulf of America, Australia, Angola, and internationally. It operates through four segments: Floaters, Jackups, ARO, and Other. The company owns an offshore drilling rig fleet, which includes drillships, dynamically positioned semisubmersible rigs, a moored semisubmersible rig, and jackup rigs. It also offers management services on rigs owned by third parties. The company serves international, government-owned, and independent oil and gas companies. Valaris Limited was founded in 1975 and is based in Hamilton, Bermuda.
Rule-based from financial data. Not advice.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 5 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $2.4B | $797M | $983M | $203M | 31.0% | 0.3% | 163.2% |
| 2024 | $2.4B | $577M | $373M | $-100M | 16.7% | 32.4% | -56.9% |
| 2023 | $1.8B | $254M | $865M | $-429M | 43.5% | 11.3% | 390.3% |
| 2022 | $1.6B | $361M | $177M | $-80M | 13.7% | - | - |
| 2021 | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2025 |
|---|---|
| Total Revenue | 2,369 |
| Operating Revenue | 2,369 |
| Cost Of Revenue | 1,776 |
| Gross Profit | 593 |
| Operating Expense | 97.10 |
| Selling General And Administration | 97.10 |
| Total Expenses | 1,873.10 |
| Operating Income | 495.90 |
| Total Operating Income As Reported | 477 |
| EBITDA | 797.40 |
| Normalized EBITDA | 720.40 |
| EBIT | 651.10 |
| Interest Income | 70.80 |
| Interest Expense | 98.80 |
| Net Interest Income | -28 |
| Other Non Operating Income Expenses | -1 |
| Other Income Expense | 84.40 |
| Interest Income Non Operating | 70.80 |
| Interest Expense Non Operating | 98.80 |
| Net Non Operating Interest Income Expense | -28 |
| Pretax Income | 552.30 |
| Tax Provision | -426.80 |
| Tax Rate For Calcs | 0 |
| Tax Effect Of Unusual Items | 26.18 |
| Net Income Continuous Operations | 979.10 |
| Net Income From Continuing And Discontinued Operation | 982.80 |
| Net Income From Continuing Operation Net Minority Interest | 982.80 |
| Net Income | 982.80 |
| Net Income Common Stockholders | 982.80 |
| Net Income Including Noncontrolling Interests | 979.10 |
| Normalized Income | 931.98 |
| Diluted NI Availto Com Stockholders | 982.80 |
| Basic Average Shares | 70.60 |
| Diluted Average Shares | 70.90 |
| Reconciled Depreciation | 146.30 |
| Reconciled Cost Of Revenue | 1,776 |
| Total Unusual Items | 77 |
| Total Unusual Items Excluding Goodwill | 77 |
| Minority Interests | 3.70 |
| Special Income Charges | 91.30 |
| Other Special Charges | - |
| Write Off | - |
| Impairment Of Capital Assets | 27.30 |
| Restructuring And Mergern Acquisition | - |
| Gain On Sale Of Security | -14.30 |
| General And Administrative Expense | 97.10 |
| Other Gand A | 97.10 |
| Salaries And Wages | - |
| Gain On Sale Of Ppe | 118.60 |
| Earnings From Equity Interest | 8.40 |
Energy sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Valaris Limitedthis co. | VAL | $6.4B | 6.55↑ premium | 2.03 | 31.0% | 8.77 |
| Solaris Energy Infrastructure, Inc. | SEI | $7.1B | 236.27 | 12.63 | 5.3% | 42.46 |
| Uranium Energy Corp. | UEC | $6.9B | -79.08 | 7.05 | -8.9% | - |
| Transocean Ltd. | RIG | $6.9B | -2.37 | 0.85 | -36.0% | -7.08 |
| Murphy Oil Corporation | MUR | $5.7B |
| - |
| - |
| - |
| - |
| - |
| 54.97 |
| 1.12 |
| 2.0% |
| 6.01 |
| Golar LNG Limited | GLNG | $5.2B | 79.67 | 2.84 | 3.6% | 36.01 |
| PBF Energy Inc. | PBF | $5.1B | -31.92 | 0.95 | -3.0% | 11.74 |
| CNX Resources Corporation | CNX | $4.8B | 7.60 | 1.11 | 14.6% | 4.79 |
| Energy Fuels Inc. | UUUU | $4.3B | -50.68 | 6.40 | -12.6% | -51.72 |
| Peer Median | - | 2.62 | 1.98 | -0.5% | 6.01 | |